The WACC of Tellusgruppen AB (TELLUS.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.30% | 6.40% |
| Tax rate | 14.10% - 23.00% | 18.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.30% |
| Tax rate | 14.10% | 23.00% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.2% |
| Selected WACC | 5.7% | |